Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,760£24,116£24,719£25,337£26,097£124,030
Total Expenses£24,299£24,346£24,417£24,489£24,576£122,126
Profit Before Tax£-539£-229£303£848£1,521£1,904
Profit After Tax £-539£-229£245£687£1,232£1,396
Change In Property Value£5£5£10,799£19,277£25,652£55,738
Net Return£-533£-224£11,044£19,963£26,884£57,135
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)0%0%6%11%15%32%